Valuation SAP SE

Equities

Real-time Estimate Tradegate Other stock markets 03:40:16 2024-09-06 am EDT			5-day change	1st Jan Change
191.37 ^EUR	-0.04%		-3.40%	+36.94%

Sep. 05	SAP SE: A matter of interpretation
Sep. 03	German Shares Retreat Amid Lingering Concerns for Eurozone Economy	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	143,620	127,680	147,329	112,276	162,380	223,262	-	-
Change	-	-11.1%	15.39%	-23.79%	44.63%	37.49%	-	-
Enterprise Value (EV) ¹	154,503	136,688	151,243	116,785	160,588	221,048	216,632	210,721
Change	-	-11.53%	10.65%	-22.78%	37.51%	37.65%	-2%	-2.73%
P/E ratio	43x	24.6x	28x	49.2x	27x	75.9x	33.9x	29x
PBR	4.67x	4.27x	3.78x	2.81x	3.78x	5.21x	4.8x	4.31x
PEG	-	0.4x	11.07x	-0.9x	0x	-1.5x	0x	1.7x
Capitalization / Revenue	5.2x	4.67x	5.29x	3.64x	5.2x	6.59x	5.93x	5.3x
EV / Revenue	5.59x	5x	5.43x	3.78x	5.15x	6.52x	5.75x	5x
EV / EBITDA	15.3x	13.5x	15.1x	11.8x	15.9x	23.9x	18.5x	15.7x
EV / EBIT	18.8x	16.5x	18.4x	14.5x	18.4x	28.2x	21x	17.5x
EV / FCF	67.9x	22.8x	30.2x	26.9x	29x	58.2x	26.4x	22.1x
FCF Yield	1.47%	4.39%	3.31%	3.72%	3.44%	1.72%	3.79%	4.52%
Dividend per Share ²	1.58	1.85	1.95	2.05	2.2	2.217	2.406	2.591
Rate of return	1.31%	1.73%	1.56%	2.13%	1.58%	1.16%	1.26%	1.35%
EPS ²	2.8	4.35	4.46	1.96	5.17	2.523	5.652	6.59
Distribution rate	56.4%	42.5%	43.7%	105%	42.6%	87.9%	42.6%	39.3%
Net sales ¹	27,634	27,343	27,842	30,871	31,207	33,903	37,674	42,136
EBITDA ¹	10,083	10,114	10,005	9,929	10,094	9,267	11,702	13,445
EBIT ¹	8,211	8,283	8,230	8,033	8,721	7,840	10,324	12,024
Net income ¹	3,337	5,280	5,383	1,714	5,928	2,946	6,519	7,652
Net Debt ¹	10,883	9,008	3,914	4,509	-1,792	-2,214	-6,630	-12,540
Reference price ²	120.32	107.22	124.90	96.39	139.48	191.44	191.44	191.44
Nbr of stocks (in thousands)	1,193,650	1,190,824	1,179,579	1,164,814	1,164,184	1,166,222	-	-
Announcement Date	1/28/20	1/29/21	1/27/22	1/26/23	1/23/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SAP SE	75.89x	6.52x	23.85x	+1.16%	248B
ORACLE CORPORATION	32.3x	8.06x	15.5x	+1.12%	393B
SERVICENOW, INC.	131.17x	15.24x	44.49x	-.--%	172B
CONSTELLATION SOFTWARE INC.	98.16x	6.65x	25.44x	-	65.52B
FAIR ISAAC CORPORATION	85.98x	26.29x	49.98x	-.--%	43.08B
WISETECH GLOBAL LIMITED	104.46x	30.53x	59.46x	+0.19%	27.52B
HUBSPOT, INC.	-1070.63x	9.51x	46.98x	-.--%	25.89B
MICROSTRATEGY INCORPORATED	-110.76x	56.91x	707.88x	-	23.23B
ASPEN TECHNOLOGY, INC.	313.73x	11.79x	26.71x	-.--%	14.45B
TOAST, INC.	-247.38x	2.52x	40.88x	-.--%	13.56B
Average	-58.71x	17.40x	104.12x	+0.31%	102.58B
Weighted average by Cap.	36.98x	11.29x	42.61x	+0.78%